Source document

Loading document…
KPIsSections9
Revenue€33.21B
Net income€3.34B
Net margin10.1%
Operating margin15.1%
Red flags1 red1 orange
Liquidity1
ORANGE
Current ratio 0.70current_ratio_low
Current assets are below current liabilities — short-term liquidity pressure.
Governance1
RED
Going concern language detectedgoing_concern
Audit report or risk section contains going concern language — auditor uncertainty about continuation.
h Capital risk management The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern, to maintain an optimal capital structure, to reduce the cost of capital and to provide returns to shareholders. The Gr…
Income Statement
Revenue€33.21B
Operating Margin15.1%
Net Margin10.1%
Operating Income€5.02B
Net Income€3.34B
EBITDA€7.65B
Income Tax Expense€1.16B
Pre-tax Income€4.50B
EPS Diluted€0.69
Interest Expense€861.0M
Selling General & Admin Exp€1.13B
Interest and Investment Income€279.0M
Currency Exchange Gains (Loss)€28.0M
Gain (Loss) On Sale Of Assets-€19.0M
Basic EPS€0.713
Balance Sheet
Total Assets€42.85B
Current Assets€13.01B
Current Liabilities€18.55B
Total Liabilities€35.26B
Total Equity€7.59B
Noncontrolling Interest€6.0M
Cash & Equivalents€7.42B
Long-term Debt€11.22B
Short-term Debt€3.05B
Trade Receivables€1.34B
Trade Payables€5.72B
Inventory€699.0M
Other Current Assets€2.33B
Gross Property, Plant & Equipment€21.45B
Total Intangibles€3.77B
Other Long-Term Assets€1.53B
Other Non-Current Liabilities€395.0M
Common Stock€473.0M
Additional Paid In Capital€6.92B
Treasury Stock€593.0M
Cash Flow
Operating Cash Flow€6.59B
Investing Cash Flow-€2.77B
Depreciation & Amortization€2.63B
Free Cash Flow€3.82B
Financing Cash Flow-€4.41B
Net Income (starting point for CFO)€6.04B
Asset Writedown & Restructuring Costs-€56.0M
Change in Accounts Receivable€309.0M
Change in Inventories-€93.0M
Change in Accounts Payable-€273.0M
Change in Income Taxes€488.0M
Change in Other Net Operating Assets€65.0M
Long Term Debt Issued€1.16B
Long Term Debt Repaid€2.32B
Repurchase of Common Stock€1.24B
Common Dividends Paid€471.0M
Foreign Exchange Rate Effect-€174.0M
Misc. Cash Flow Adjustments-€74.0M
Cash Interest Paid€666.0M

Sections in this filing

Business / Consolidation

Consolidation The consolidated financial statements include the financial statements of the Company and its subsidiaries, each made up to 31 December, together with the attributable share of results and reserves of associates and joint ventures, adjusted where appropriate to conform to the Group’s accounting policies. Subsidiaries are consolidated from the date of their acquisition, which is the date on which the Group obtains control, and continue to be consolidated until the date that such control ceases. Control exists when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The Group applies the acquisition method to account for business combinations. The consideration paid is the fair value of the assets transferred, the liabilities incurred and the equity interests issued by the Group. Identifiable assets acquired and liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Non-controlling interests represent the portions of profit or loss and net assets in subsidiaries that are not held by the Group and are presented separately within equity in the Consolidated balance sheet. Acquisition-related costs are expensed as incurred. If the business combination is achieved in stages, as at the acquisition date the acquirer’s previously held equity interest in the acquiree is remeasured to fair value at the acquisition date through the Income statement. Goodwill is initially measured as the excess of the aggregate of the consideration transferred and the fair value of non-controlling interest over the net identifiable assets acquired and liabilities assumed. All intragroup account balances, including intragroup profits, are eliminated in preparing the consolidated financial statements.